Flat NE6 3 beds 1 bath

Church Walk, Newcastle Upon Tyne NE6

North East, England · NE6

Initial Investment

First Year

£43,900First Year

Profit From Rental Income

After 5 Years

£3,954

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£38,585

↗ 27%After 5 Years

Return On Investment

97%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,300	£9,439	£9,675	£9,917	£10,215	£48,547
Total Expenses	£8,604	£8,663	£8,730	£8,798	£8,870	£43,666
Profit Before Tax	£696	£776	£945	£1,119	£1,344	£4,882
Profit After Tax	£564	£629	£766	£907	£1,089	£3,954
Change In Property Value	£5,005	£5,180	£8,425	£9,697	£10,278	£38,585
Net Return	£5,569	£5,809	£9,191	£10,603	£11,367	£42,540
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	13%	13%	21%	24%	26%	97%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change